Nifty
Sensex
:
:
14159.65
48147.85
-79.25 (-0.56%)
-199.74 (-0.41%)

Auto Ancillary

Rating :
61/99  (View)

BSE: 540124 | NSE: GNA

371.50
-13.75 (-3.57%)
27-Jan-2021 | 9:34AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  385.00
  •  385.00
  •  370.55
  •  385.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22850
  •  84.89
  •  423.90
  •  126.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 827.17
  • 17.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 999.73
  • N/A
  • 1.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.51%
  • 0.73%
  • 15.82%
  • FII
  • DII
  • Others
  • 1.13%
  • 9.60%
  • 5.21%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.44
  • 12.32
  • 10.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.39
  • 8.62
  • 3.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.54
  • 15.25
  • 1.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.08
  • 14.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.45
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.49
  • 7.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
276.03
214.14
28.90%
222.11
255.98
-13.23%
81.33
258.18
-68.50%
180.72
242.20
-25.38%
Expenses
227.86
190.25
19.77%
180.44
215.55
-16.29%
75.69
216.87
-65.10%
161.87
203.55
-20.48%
EBITDA
48.17
23.90
101.55%
41.67
40.42
3.09%
5.64
41.31
-86.35%
18.85
38.65
-51.23%
EBIDTM
17.45%
11.16%
18.76%
15.79%
6.93%
16.00%
14.01%
14.01%
Other Income
0.26
0.33
-21.21%
0.31
0.29
6.90%
0.34
0.00
0.00
0.67
0.27
148.15%
Interest
2.23
3.54
-37.01%
2.10
3.65
-42.47%
2.78
3.56
-21.91%
2.85
1.65
72.73%
Depreciation
10.19
10.64
-4.23%
10.46
11.36
-7.92%
9.88
9.76
1.23%
10.60
8.84
19.91%
PBT
36.00
10.04
258.57%
29.42
25.71
14.43%
-6.68
27.99
-
6.07
28.42
-78.64%
Tax
9.36
2.41
288.38%
6.49
3.42
89.77%
-0.10
9.81
-
1.44
10.52
-86.31%
PAT
26.64
7.63
249.15%
22.93
22.28
2.92%
-6.58
18.18
-
4.63
17.90
-74.13%
PATM
9.65%
3.56%
10.33%
8.70%
-8.09%
7.04%
7.11%
7.11%
EPS
12.41
3.56
248.60%
10.68
10.38
2.89%
-3.07
8.47
-
28.29
28.29
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
760.19
909.02
934.80
670.14
513.41
508.52
Net Sales Growth
-21.67%
-2.76%
39.49%
30.53%
0.96%
 
Cost Of Goods Sold
5,005.20
493.60
509.88
351.21
266.98
269.08
Gross Profit
-4,245.01
415.41
424.93
318.93
246.43
239.44
GP Margin
-558.41%
45.70%
45.46%
47.59%
48.00%
47.09%
Total Expenditure
645.86
784.54
789.79
567.13
432.98
426.20
Power & Fuel Cost
-
72.98
73.06
60.95
50.16
46.06
% Of Sales
-
8.03%
7.82%
9.10%
9.77%
9.06%
Employee Cost
-
34.44
33.43
28.64
27.12
23.72
% Of Sales
-
3.79%
3.58%
4.27%
5.28%
4.66%
Manufacturing Exp.
-
103.80
102.79
80.50
59.56
56.05
% Of Sales
-
11.42%
11.00%
12.01%
11.60%
11.02%
General & Admin Exp.
-
19.14
16.73
13.30
7.51
7.39
% Of Sales
-
2.11%
1.79%
1.98%
1.46%
1.45%
Selling & Distn. Exp.
-
58.62
46.44
31.90
20.92
23.38
% Of Sales
-
6.45%
4.97%
4.76%
4.07%
4.60%
Miscellaneous Exp.
-
1.96
7.46
0.63
0.73
0.52
% Of Sales
-
0.22%
0.80%
0.09%
0.14%
0.10%
EBITDA
114.33
124.48
145.01
103.01
80.43
82.32
EBITDA Margin
15.04%
13.69%
15.51%
15.37%
15.67%
16.19%
Other Income
1.58
1.29
0.45
2.89
2.90
0.42
Interest
9.96
13.60
8.11
7.10
12.52
16.29
Depreciation
41.13
42.36
34.73
24.80
23.94
27.17
PBT
64.81
69.81
102.62
74.00
46.86
39.28
Tax
17.19
17.09
36.78
23.14
17.29
13.35
Tax Rate
26.52%
24.48%
35.84%
31.27%
36.90%
33.99%
PAT
47.62
52.73
65.84
50.86
29.57
25.93
PAT before Minority Interest
47.62
52.73
65.84
50.86
29.57
25.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.26%
5.80%
7.04%
7.59%
5.76%
5.10%
PAT Growth
-27.84%
-19.91%
29.45%
72.00%
14.04%
 
Unadjusted EPS
22.15
24.53
30.62
23.66
13.75
12.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
446.81
401.63
341.34
296.85
138.27
Share Capital
21.47
21.47
21.47
21.47
15.17
Total Reserves
425.34
380.17
319.88
275.38
123.11
Non-Current Liabilities
105.97
76.84
26.73
28.73
45.92
Secured Loans
105.42
73.54
24.70
26.24
41.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.33
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
268.06
303.70
314.22
251.66
262.34
Trade Payables
166.00
188.00
183.05
152.13
154.02
Other Current Liabilities
33.78
20.67
22.57
21.77
28.64
Short Term Borrowings
57.11
78.68
98.83
72.67
74.93
Short Term Provisions
11.18
16.36
9.77
5.09
4.76
Total Liabilities
820.84
782.17
682.29
577.24
446.53
Net Block
244.45
228.85
190.69
131.74
147.31
Gross Block
521.37
463.65
392.10
308.48
300.65
Accumulated Depreciation
276.91
234.81
201.41
176.74
153.34
Non Current Assets
325.43
278.67
219.03
180.90
165.68
Capital Work in Progress
61.04
15.70
0.00
2.53
0.05
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
18.63
31.51
24.42
34.13
16.15
Other Non Current Assets
1.30
2.61
3.91
12.50
2.16
Current Assets
495.41
503.51
463.26
396.34
280.86
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
145.05
160.97
153.64
110.29
91.37
Sundry Debtors
296.28
312.45
235.47
182.27
162.08
Cash & Bank
21.12
0.37
26.09
72.46
0.68
Other Current Assets
32.96
26.84
42.42
29.18
26.73
Short Term Loans & Adv.
2.54
2.88
5.65
2.13
26.18
Net Current Assets
227.35
199.80
149.04
144.68
18.52
Total Assets
820.84
782.18
682.29
577.24
446.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
118.77
72.20
59.71
-90.30
74.48
PBT
69.81
102.62
74.00
46.86
39.28
Adjustment
55.14
42.05
29.56
32.15
41.91
Changes in Working Capital
14.09
-36.59
-19.97
-149.39
7.10
Cash after chg. in Working capital
139.05
108.08
83.59
-70.38
88.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.28
-35.88
-23.88
-19.92
-13.35
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-0.46
Cash From Investing Activity
-122.88
-88.14
-78.36
-7.96
-16.37
Net Fixed Assets
-103.06
-87.25
-81.09
-10.31
Net Investments
0.00
0.00
0.00
0.00
Others
-19.82
-0.89
2.73
2.35
Cash from Financing Activity
3.99
15.85
18.71
97.97
-58.36
Net Cash Inflow / Outflow
-0.11
-0.08
0.06
-0.29
-0.26
Opening Cash & Equivalents
0.37
0.45
0.40
0.68
0.94
Closing Cash & Equivalent
0.25
0.37
0.45
0.40
0.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
208.15
187.11
159.02
138.29
91.18
ROA
6.58%
8.99%
8.08%
5.78%
5.81%
ROE
12.43%
17.72%
15.94%
13.59%
18.75%
ROCE
13.77%
20.99%
18.06%
17.19%
20.07%
Fixed Asset Turnover
1.85
2.18
1.93
1.78
1.78
Receivable days
122.21
106.97
112.52
116.10
110.24
Inventory Days
61.44
61.42
71.09
67.99
62.14
Payable days
79.14
83.53
104.67
124.52
125.59
Cash Conversion Cycle
104.51
84.85
78.94
59.56
46.79
Total Debt/Equity
0.43
0.42
0.42
0.40
1.00
Interest Cover
6.13
13.66
11.43
4.74
3.41

News Update


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.